investorscraft@gmail.com

Intrinsic ValueCC Japan Income & Growth Trust plc (CCJI.L)

Previous Close£232.00
Intrinsic Value
Upside potential
Previous Close
£232.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CC Japan Income & Growth Trust plc is a UK-domiciled investment trust focused on generating income and capital growth through exposure to Japanese equities. Managed by Coupland Cardiff Asset Management, the fund targets diversified sectors within Japan’s equity markets, leveraging the country’s unique economic dynamics, including corporate governance reforms and dividend growth trends. The trust’s strategy emphasizes high-conviction stock selection, blending income-generating assets with growth opportunities to deliver sustainable returns. Operating in the competitive asset management sector, CC Japan Income & Growth Trust differentiates itself through a concentrated portfolio approach, prioritizing quality companies with strong cash flows and shareholder-friendly policies. Its niche focus on Japan provides investors with specialized access to a market often underrepresented in global portfolios, appealing to those seeking regional diversification and yield enhancement. The trust’s disciplined investment process and active management underscore its positioning as a strategic vehicle for long-term investors capitalizing on Japan’s evolving equity landscape.

Revenue Profitability And Efficiency

The trust reported revenue of 39.62 million GBp and net income of 37.93 million GBp, reflecting efficient cost management and a focus on income generation. With no debt and a diluted EPS of 0.28, the fund demonstrates strong profitability metrics. Operating cash flow stood at 11.67 million GBp, indicating healthy liquidity to support dividend distributions and reinvestment.

Earnings Power And Capital Efficiency

CC Japan Income & Growth Trust exhibits solid earnings power, driven by its equity investments in Japanese markets. The absence of leverage enhances capital efficiency, allowing returns to flow directly to shareholders. The fund’s ability to generate consistent income is underscored by its dividend per share of 5.45 GBp, supported by a well-structured portfolio.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with 4.01 million GBp in cash and no debt, ensuring financial flexibility. This conservative capital structure minimizes risk and aligns with its income-focused mandate. The lack of leverage and strong liquidity position the fund favorably to navigate market volatility and capitalize on opportunities.

Growth Trends And Dividend Policy

Growth is primarily driven by capital appreciation and dividend income from its Japanese equity holdings. The trust’s dividend policy, yielding 5.45 GBp per share, reflects its commitment to delivering shareholder returns. While growth trends are tied to Japan’s equity market performance, the fund’s active management aims to identify undervalued opportunities with upside potential.

Valuation And Market Expectations

With a market cap of approximately 248.58 million GBp and a beta of 0.84, the trust is perceived as a relatively stable investment within its sector. Investors likely expect steady income and moderate growth, aligned with Japan’s equity market trajectory. The fund’s valuation reflects its niche focus and income-generating capabilities.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its specialized focus on Japan, active management, and disciplined investment approach. Outlook remains tied to Japan’s economic reforms and corporate earnings growth. The fund is well-positioned to benefit from sustained dividend culture improvements and selective equity opportunities, though macroeconomic factors and currency risks remain key considerations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount